Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:MUX
USD
TSE:MUX
CAD
Description
Mcewen Mining Inc are a gold focused mid-tier producer with three producing mines in Argentina, Canada and Mexico, one mine in development in USA and exploration properties. Currently they produce roughly 165koz. of gold per year. They have approximately 7.5Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$262.71M which is a fall of roughly 31% over the last three months. As of 03/01/2022 they have ~$48M debt and ~$54M cash. They have 459M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$382.02M
$262.71M
03/01/2022
$-119.31M
Total Assets:
$500.00M
$500.00M
03/01/2022
$0.00M
Total Liabilities:
$125.00M
$125.00M
03/01/2022
$0.00M
Current Assets:
$57.00M
$57.00M
03/01/2022
$0.00M
Current Liabilities:
$36.00M
$36.00M
03/01/2022
$0.00M
Total Debt:
$48.00M
$48.00M
03/01/2022
$0.00M
Cash:
$54.00M
$54.00M
03/01/2022
$0.00M
Enterprise Value:
$376.02M
$256.71M
02/19/1978
$-119.31M
Cash Flow:
$14.57M
$12.96M
never
$-1.61M
Cash Flow Multiple:
26.21
20.27
never
-5.94
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/01/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/01/2022
0.00%
Misc
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
459,187,000
459,187,000
03/01/2022
0
Shares (FD):
495,684,000
495,684,000
03/01/2022
0
Insider Ownership:
n/a
20%
03/11/2022
20%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
03/01/2022
n/a
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 165,000
03/11/2022
15,000
Production (Silver Eq Oz.) :
(guess) 11,535,898
(guess) 13,941,152
03/11/2022
2,405,254
Initial CapEx (Outstanding):
n/a
n/a
03/01/2022
n/a
Funding Option:
n/a
n/a
03/01/2022
n/a
Documentation:
none
PRODUCER
03/11/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.20M
1.20M
03/01/2022
0.00M
Measured & Indicated:
6.00M
6.00M
03/01/2022
0.00M
Inferred:
1.50M
1.50M
03/01/2022
0.00M
Reserves & Resources:
7.50M
7.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.96M
0.96M
03/01/2022
0.00M
Measured & Indicated:
4.03M
4.03M
03/01/2022
0.00M
Inferred:
0.60M
0.60M
03/01/2022
0.00M
Reserves & Resources:
4.63M
4.63M
never
0.00M
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 165,000oz.
03/11/2022
15,000oz.
Cash Cost:
$1,300
$1,250
03/11/2022
$-50.00
Extra Operating Cost:
$500
$500
03/11/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
03/01/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
03/11/2022
0.00%
F U T U R E
Proven & Probable:
6.00M
6.00M
03/01/2022
0.00M
Annual Production:
250,000oz.
250,000oz.
03/01/2022
0oz.
Cash Cost:
$1,100
$1,200
03/11/2022
$100
Extra Operating Cost:
$500
$450
03/11/2022
$-50
SILVER
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
03/01/2022
0.00M
Measured & Indicated:
n/a
n/a
03/01/2022
0.00M
Inferred:
n/a
n/a
03/01/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/01/2022
0.00M
Measured & Indicated:
n/a
n/a
03/01/2022
0.00M
Inferred:
n/a
n/a
03/01/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
03/01/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/01/2022
$0.00
Average Grade:
n/a
n/a
03/01/2022
n/a
Recovery Rate:
n/a
n/a
03/01/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/01/2022
0.00M
Annual Production:
n/a
n/a
03/01/2022
n/a
Cash Cost:
n/a
n/a
03/01/2022
n/a
Extra Operating Cost:
n/a
n/a
03/01/2022
n/a
Property
Last Analysis Data (03/01/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
San Jose
49%
n/a
n/a
n/a
Production
Ontario , Canada
Black Fox / Grey Fox
100% (guess)
n/a
Underground
show
2.3 million oz.
Acquired from Primero.
Exploration
Timmins, Ontario , Canada
Buffalo Ankerite
100%
n/a
n/a
show
largest deposit. surface and underground.
Exploration
Ontario , Canada
Davidson Tisdale
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Fuller
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Paymaster
60%
n/a
n/a
show
Currently Paymaster and Davidson are only 250,000 oz of resources. Thus, the smaller ownership is not a factor in the companies value.
Production
Sinaloa State , Mexico
El Gallo Gold
100%
200,000
Open Pit
show
Very large property. One producing mine and two more under development. 9 discoveries.
Exploration
Sinaloa State , Mexico
El Gallo 2 - Silver
100%
n/a
n/a
show
Developing.
6 million oz of silver annually.
$150 million capex.
Development
Nevada , USA
Gold Bar
100%
n/a
n/a
show
Currently permitting.
Planning to produce 50,000 oz per year.
Exploration
Nevada , USA
Limo
100%
n/a
n/a
n/a
Exploration
Nevada , USA
New Pass
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Tonkin
100%
n/a
n/a
n/a
Total Land Package Size (ha):
200,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
San Jose
49%
n/a
n/a
n/a
Production
Ontario , Canada
Black Fox / Grey Fox
100% (guess)
n/a
Underground
show
2.3 million oz.
Acquired from Primero.
Exploration
Timmins, Ontario , Canada
Buffalo Ankerite
100%
n/a
n/a
show
largest deposit. surface and underground.
Exploration
Ontario , Canada
Davidson Tisdale
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Fuller
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Paymaster
60%
n/a
n/a
show
Currently Paymaster and Davidson are only 250,000 oz of resources. Thus, the smaller ownership is not a factor in the companies value.
Production
Sinaloa State , Mexico
El Gallo Gold
100%
200,000
Open Pit
show
Very large property. One producing mine and two more under development. 9 discoveries.
Exploration
Sinaloa State , Mexico
El Gallo 2 - Silver
100%
n/a
n/a
show
Developing.
6 million oz of silver annually.
$150 million capex.
Development
Nevada , USA
Gold Bar
100%
n/a
n/a
show
Currently permitting.
Planning to produce 50,000 oz per year.
Exploration
Nevada , USA
Limo
100%
n/a
n/a
n/a
Exploration
Nevada , USA
New Pass
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Tonkin
100%
n/a
n/a
n/a
Total Land Package Size (ha):
200,000
Profitability (by resource)
Proven & Probable
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
9.10M
P L A U S I B L E
Gold Eq. Oz.:
0.96M
0.96M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.28M
Maximum Profit (Gold):
$93.27M
$75.40M
n/a
$-17.88M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$93.27M
$75.40M
n/a
$-17.88M
Max Profit / Current MCap:
0.244
0.287
n/a
0.043
Max Profit Per Share (Gold):
$0.19
$0.15
n/a
$-0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.19
$0.15
n/a
$-0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$397.94
$273.66
n/a
$-124.28
FD Mkt. Cap / Silver Eq.:
$5.17
$3.24
n/a
$-1.94
FD Mkt. Cap / Per Metal as % Spot Price:
20.53%
14.70%
n/a
-5.83%
Measured & Indicated
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
45.52M
P L A U S I B L E
Gold Eq. Oz.:
4.03M
4.03M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
30.59M
Maximum Profit (Gold):
$391.75M
$316.67M
n/a
$-75.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$391.75M
$316.67M
n/a
$-75.08M
Max Profit / Current MCap:
1.025
1.205
n/a
0.180
Max Profit Per Share (Gold):
$0.79
$0.64
n/a
$-0.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.79
$0.64
n/a
$-0.15
Total Free Profit Per Share:
$0.02
$0.11
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$94.75
$65.16
n/a
$-29.59
FD Mkt. Cap / Silver Eq.:
$1.23
$0.77
n/a
$-0.46
FD Mkt. Cap / Per Metal as % Spot Price:
4.89%
3.50%
n/a
-1.39%
Reserves & Resources
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
7.50M
7.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
56.89M
P L A U S I B L E
Gold Eq. Oz.:
4.63M
4.63M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
35.14M
Maximum Profit (Gold):
$450.05M
$363.80M
n/a
$-86.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$450.05M
$363.80M
n/a
$-86.25M
Max Profit / Current MCap:
1.178
1.385
n/a
0.207
Max Profit Per Share (Gold):
$0.91
$0.73
n/a
$-0.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.91
$0.73
n/a
$-0.17
Total Free Profit Per Share:
$0.14
$0.20
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$82.47
$56.72
n/a
$-25.76
FD Mkt. Cap / Silver Eq.:
$1.07
$0.67
n/a
$-0.40
FD Mkt. Cap / Per Metal as % Spot Price:
4.25%
3.05%
n/a
-1.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,938.80
$1,862.20
05/25/2022
$-76.60
Spot Silver:
$25.21
$22.04
05/25/2022
$-3.17
Gold:Silver Ratio:
76.91
84.49
05/25/2022
7.59
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: